Unlock all features! Tap here to upgrade
10321 Willamette Meridian Road NW, Silverdale, WA 98383
3 beds • 3 baths • 3256 sqft
$828,200
View on ZillowThis property looks like a bad Mid-Term investment with a projected -10.84% first-year return on $192k initial cash invested.
-10.84%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,938
Rent
-$1,734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $6,672 expenses = $1,734 out of pocket
Investment Breakdown
|
Purchase Price
$828k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$192k
Downpayment
20%
$166k
Closing costs
1%
$8,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$6,672
Mortgage P&I
84%
$4,130
Property Taxes
11%
$564
Home Insurance
6%
$298
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543